Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 1 393.85 | 538.38 |
| Employee benefit expenses | -2 847.69 | -1 871.85 |
| EBIT | -1 453.84 | -1 333.48 |
| Other financial expenses | -21.05 | -17.94 |
| Pre-tax profit | -1 474.88 | -1 351.41 |
| Net earnings | -1 474.88 | -1 351.41 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 75.45 | 75.45 |
| Short term receivables total | 75.45 | 75.45 |
| Cash and bank deposits | 309.19 | |
| Cash and cash equivalents | 309.19 | |
| Balance sheet total (assets) | 384.63 | 75.45 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 80.00 | 80.00 |
| Retained earnings | -36.33 | -1 511.21 |
| Profit of the financial year | -1 474.88 | -1 351.41 |
| Shareholders equity total | -1 431.21 | -2 782.62 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 0.02 | |
| Other non-interest bearing current liabilities | 1 815.83 | 2 858.07 |
| Current liabilities total | 1 815.85 | 2 858.07 |
| Balance sheet total (liabilities) | 384.63 | 75.45 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.